GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » China Resources Building Materials Technology Holdings Ltd (OTCPK:CJRCF) » Definitions » Beneish M-Score

China Resources Building Materials Technology Holdings (China Resources Building Materials Technology Holdings) Beneish M-Score : -1.97 (As of May. 08, 2024)


View and export this data going back to . Start your Free Trial

What is China Resources Building Materials Technology Holdings Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -1.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for China Resources Building Materials Technology Holdings's Beneish M-Score or its related term are showing as below:

CJRCF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.63   Max: -1.86
Current: -1.97

During the past 13 years, the highest Beneish M-Score of China Resources Building Materials Technology Holdings was -1.86. The lowest was -2.86. And the median was -2.63.


China Resources Building Materials Technology Holdings Beneish M-Score Historical Data

The historical data trend for China Resources Building Materials Technology Holdings's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

China Resources Building Materials Technology Holdings Beneish M-Score Chart

China Resources Building Materials Technology Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.68 -2.31 -1.86 -1.97 -

China Resources Building Materials Technology Holdings Quarterly Data
Jun16 Sep16 Dec16 Jun17 Sep17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Sep22 Dec22 Jun23 Sep23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -1.97 - - -

Competitive Comparison of China Resources Building Materials Technology Holdings's Beneish M-Score

For the Building Materials subindustry, China Resources Building Materials Technology Holdings's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


China Resources Building Materials Technology Holdings's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, China Resources Building Materials Technology Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where China Resources Building Materials Technology Holdings's Beneish M-Score falls into.



China Resources Building Materials Technology Holdings Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of China Resources Building Materials Technology Holdings for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.1558+0.528 * 2.1041+0.404 * 1.3819+0.892 * 0.7233+0.115 * 0.9556
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9072+4.679 * -0.015314-0.327 * 1.1845
=-1.97

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was $604 Mil.
Revenue was $4,081 Mil.
Gross Profit was $623 Mil.
Total Current Assets was $1,244 Mil.
Total Assets was $10,210 Mil.
Property, Plant and Equipment(Net PPE) was $4,635 Mil.
Depreciation, Depletion and Amortization(DDA) was $322 Mil.
Selling, General, & Admin. Expense(SGA) was $425 Mil.
Total Current Liabilities was $1,939 Mil.
Long-Term Debt & Capital Lease Obligation was $1,505 Mil.
Net Income was $245 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $402 Mil.
Total Receivables was $723 Mil.
Revenue was $5,642 Mil.
Gross Profit was $1,812 Mil.
Total Current Assets was $2,120 Mil.
Total Assets was $10,158 Mil.
Property, Plant and Equipment(Net PPE) was $4,919 Mil.
Depreciation, Depletion and Amortization(DDA) was $325 Mil.
Selling, General, & Admin. Expense(SGA) was $648 Mil.
Total Current Liabilities was $2,697 Mil.
Long-Term Debt & Capital Lease Obligation was $196 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(604.409 / 4080.632) / (723.009 / 5641.895)
=0.148117 / 0.12815
=1.1558

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(1812.426 / 5641.895) / (623 / 4080.632)
=0.321244 / 0.152672
=2.1041

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (1243.91 + 4635.13) / 10210.098) / (1 - (2120.419 + 4919.014) / 10157.512)
=0.424194 / 0.306973
=1.3819

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=4080.632 / 5641.895
=0.7233

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(325.176 / (325.176 + 4919.014)) / (321.617 / (321.617 + 4635.13))
=0.062007 / 0.064885
=0.9556

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(425.497 / 4080.632) / (648.478 / 5641.895)
=0.104272 / 0.11494
=0.9072

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1505.308 + 1938.677) / 10210.098) / ((196.071 + 2696.606) / 10157.512)
=0.337312 / 0.284782
=1.1845

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(245.17 - 0 - 401.528) / 10210.098
=-0.015314

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

China Resources Building Materials Technology Holdings has a M-score of -1.97 suggests that the company is unlikely to be a manipulator.


China Resources Building Materials Technology Holdings Beneish M-Score Related Terms

Thank you for viewing the detailed overview of China Resources Building Materials Technology Holdings's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


China Resources Building Materials Technology Holdings (China Resources Building Materials Technology Holdings) Business Description

Traded in Other Exchanges
Address
26 Harbour Road, Room 3001-05, China Resources Building, Wanchai, Hong Kong, HKG
China Resources Building Materials Technology Holdings Ltd formerly China Resources Cement Holdings Ltd is a cement and concrete producer in Southern China. Its operations range from the excavation of limestone to the production, sale, and distribution of cement, clinker, and concrete. The company's segments are Cement and Concrete of which its majority revenue is derived from the manufacture and sale of cement products. The group products are mainly used in the construction of infrastructure projects such as railways, highways, subways, bridges, airports, ports, dams, hydroelectric power stations, and nuclear power stations, as well as the construction of high-rise buildings and the development of suburban and rural areas. Geographically, the majority is derived from Guangdong.

China Resources Building Materials Technology Holdings (China Resources Building Materials Technology Holdings) Headlines